Company Valuation: Baotou INST Magnetic New Materials Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 7,220 7,466
Change - 3.4%
Enterprise Value (EV) 1 6,639 7,111
Change - 7.11%
P/E 30.5x 57x
PBR 4.86x 4.76x
PEG 1.1x -1.3x
Capitalization / Revenue 6.1x 5.17x
EV / Revenue 5.6x 4.93x
EV / EBITDA 32.9x 36.3x
EV / EBIT 40.4x 53.4x
EV / FCF -158x -37.4x
FCF Yield -0.63% -2.68%
Dividend per Share 2 0.4 0.15
Rate of return 0.64% 0.23%
EPS 2 2.04 1.13
Distribution rate 19.6% 13.3%
Net sales 1 1,185 1,444
EBITDA 1 201.7 195.7
EBIT 1 164.3 133.2
Net income 1 177.3 131.5
Net Debt 1 -581.1 -354.8
Reference price 2 62.28 64.40
Nbr of stocks (in thousands) 1,15,932 1,15,932
Announcement Date 14/04/25 13/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 62Cr
23.51x2.82x15.47x2.18% 22TCr
11.37x1.21x5.62x4.42% 15TCr
24.3x3.21x14.68x1.97% 15TCr
32.79x4.89x20.58x1.2% 14TCr
38.44x5.1x22.93x1.3% 12TCr
29.62x4.26x20.9x0.91% 9.87TCr
29.88x3.73x20.06x1.14% 8.66TCr
32.84x5.28x18.39x1.38% 8.94TCr
84.16x10.41x59.51x0.37% 8.66TCr
Average 34.10x 4.55x 22.02x 1.65% 11.52TCr
Weighted average by Cap. 31.04x 4.11x 19.84x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Baotou INST Magnetic New Materials Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Baotou INST Magnetic New Materials Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Baotou INST Magnetic New Materials Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Baotou INST Magnetic New Materials Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 301622 Stock
  4. Valuation Baotou INST Magnetic New Materials Co., Ltd.